Flat M3 1 bed 1 bath

Bury Street, Salford M3

North West, England · M3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£19,024

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£10,185	£10,252	£10,332	£10,413	£10,502	£51,684
Profit Before Tax	£4,215	£4,364	£4,650	£4,943	£5,315	£23,486
Profit After Tax	£3,414	£3,535	£3,766	£4,004	£4,305	£19,024
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£8,514	£8,788	£13,686	£15,420	£16,406	£62,814
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	30%	32%	121%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change